-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
CmhDz5x/10DIEQ86BvXqV/9L/m2k/t3J8wvh5pdA+BN42v/qr6bQ5YLDfPJOJb4p
c4jzWBiOngQ9YdQ+CHZFhQ==
UNITED STATES SECURITIES AND
EXCHANGE COMMISSION Washington,
D.C. 20549 FORM 8‑K CURRENT
REPORT Pursuant to
Section 13 or 15(d) of the Securities
Exchange Act of 1934 Date of Earliest Event
Reported: October 28, 2004 CENTURYTEL,
INC. (Exact name of registrant as specified in its
charter)
100 CenturyTel Drive Monroe, Louisiana 71203 (Address of principal executive offices) (Zip
Code) (318) 388-9000 (Registrant's telephone number, including area
code) Item 2.02. Results of Operations and Financial Condition. The following information, except for our forecasts for the upcoming quarter and except for our references to non-GAAP financial measures (as
defined in Regulation G promulgated by the Securities and Exchange Commission),
shall be deemed incorporated by reference into any registration statement
heretofore or hereafter filed by us under the Securities Act of 1933, as
amended, except to the extent that such incorporated information is superceded
by information as of a subsequent date that is included in or incorporated by
reference into any such registration statement. None of the following information shall be deemed "filed" for purposes of Section 18 of
the Securities Exchange Act of 1934, as amended. On October 28, 2004, we issued a press release announcing our third quarter 2004 consolidated operating results. More complete information on our
operating results will be included in our Quarterly Report on Form 10-Q for the period ended September 30, 2004, which we expect to file shortly with the Securities
and Exchange Commission. Item 9.01.
Financial Statements and Exhibits. SIGNATURES Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has
duly caused this report to be signed on its behalf by the undersigned hereunto
duly authorized. CENTURYTEL,
INC. By: /s/ Neil A. Sweasy Neil A.
Sweasy Vice
President and Controller Dated: October 28, 2004 Exhibit 99 CenturyTel Reports Third Quarter Earnings Monroe, LA. . . CenturyTel, Inc. (NYSE Symbol: CTL) announces operating
results for third quarter 2004 that met or exceeded First Call consensus
estimates. Third Quarter Highlights
(1) (Excluding nonrecurring
items) (In thousands, except per share amounts and customer units) Quarter Ended 9/30/04 Quarter Ended 9/30/03 % Change Operating Revenues
Operating Cash Flow Net Income Diluted Earnings Per Share Average Diluted Shares Outstanding Capital Expenditures $ $ $ $ $ 607,392 308,239 81,135 .60 135,737 97,583 $ $ $ $ $ 600,264 315,510 88,452 .61 145,171 102,201 1.2 % (2.3)% (8.3)% (1.6)% (6.5)% (4.5)% Telephone Access Lines
Long Distance Lines (2) DSL Connections 2,336,517 1,037,293 120,869 2,394,623 903,939 76,328 (2.4)% 14.8 % 58.4 % "CenturyTel achieved revenue growth of 1.2% and generated strong free cash
flow of $110.6 million during the third quarter in a very challenging
environment," Glen F. Post, III, chairman and chief executive officer, said.
"Through the first nine months of 2004, CenturyTel generated nearly $379
million of free cash flow and returned more than $342 million to shareholders
through our cash dividends and share repurchase program." Operating revenues, excluding nonrecurring items, rose 1.2% to
$607.4 million in third quarter 2004 from $600.3 million in third quarter 2003.
Revenue increases resulted primarily from approximately $20.0 million of
revenues generated by the fiber assets acquired during 2003, data revenue growth
from DSL subscribers, continued long distance subscriber growth and increased
enhanced calling feature penetration. These increases more than offset revenue
declines of $13.6 million attributable to anticipated lower intrastate toll
revenues, universal service funding, interstate access revenues related to prior
periods and the effect of access line losses. Operating expenses, excluding nonrecurring items, increased
4.1% to $426.2 million from $409.5 million in third quarter 2003 due primarily
to the fiber assets acquired during 2003 and increases in operating taxes,
customer service expenses and marketing expenses. Operating cash flow, excluding nonrecurring items, decreased
2.3% to $308.2 million from $315.5 million. CenturyTel achieved an operating
cash flow margin of 50.7% during the quarter versus 52.6% in third quarter 2003.
Net income, excluding nonrecurring items, was $81.1 million
compared to $88.5 million in third quarter 2003. Diluted earnings per share,
excluding nonrecurring items, was $.60 in third quarter 2004 and $.61 in third
quarter 2003.
Louisiana
1-7784
72-0651161
(State or other jurisdiction
(Commission
(IRS Employer
of incorporation)
File Number)
Identification No.)
The following exhibit is
furnished as part of this report:
(c)
Exhibit.
99
Press release dated October
28, 2004 reporting third quarter 2004 operating results.
FOR IMMEDIATE RELEASE
FOR MORE INFORMATION CONTACT:
October 28, 2004
Media: Patricia Cameron 318.388.9674
patricia.cameron@centurytel.com
Investors: Tony Davis 318.388.9525
tony.davis@centurytel.com
(1)
These results include adjustments for nonrecurring items and other non-GAAP
financial measures. A reconciliation of these items to comparable GAAP
measures is included in the attached financial schedules.
(2)
In first quarter 2004, the Company began reporting long distance units on
a line basis instead of a customer basis. Third quarter 2003 has been restated
on a line basis to ensure period-to-period comparability. All periods have
also been adjusted to reflect the removal of 10,090 long distance lines due to
zero-usage account clean-up during the billing system conversion.
For the first nine months of 2004, operating revenues, excluding nonrecurring items, increased to $1.805 billion from $1.765 billion for the same period in 2003, a 2.2% increase. Operating cash flow, excluding nonrecurring items, was $939.5 million for 2004 compared to $935.1 million a year ago. Operating income, excluding nonrecurring items, decreased to $554.6 million from $559.0 million in 2003.
Under generally accepted accounting principles (GAAP), net income for third quarter 2004 was $86.2 million compared to $91.0 million for third quarter 2003. Diluted earnings per share for both third quarter 2004 and 2003 was $.63. For the first nine months of 2004 and 2003, net income was $252.8 million and $262.3 million, respectively, while diluted earnings per share was $1.81 and $1.82, respectively. Third quarter 2004 results reflect an after-tax $6.0 million adjustment for over depreciated assets and the related revenue effect, as well as other nonrecurring items detailed in the accompanying financial information that affected the third quarters and first nine months of 2004 and 2003.
Outlook. For the fourth quarter 2004, CenturyTel expects total revenues of $590 to $605 million and diluted earnings per share of $.56 to $.60. For the full year 2004, diluted earnings per share is expected to be in the range of $2.34 to $2.38. These outlook figures are presented excluding the potential impact of any future mergers, acquisitions, divestitures, share repurchases or other unusual events.
The Company expects to provide full year 2005 earnings per share guidance in January 2005. The Company has, however, identified several items that can be expected to affect 2005 results. Increased national average loop costs are expected to negatively impact the Company's 2005 Universal Service Fund receipts and diluted earnings per share by $.05 to $.07. Our anticipated roll-outs of satellite entertainment and wireless services are expected to negatively impact 2005 diluted earnings per share by approximately $.05 to $.09. The Company currently anticipates, subject to market conditions and the availability of other investment opportunities, to complete its previously announced $400 million share repurchase program and to undertake transactions to mitigate the dilutive effect of the $500 million in Equity Units that are currently scheduled to settle in May 2005. Giving effect to these items, we currently anticipate 2005 interest expense will be between $200 and $210 million. These and other items that may affect 2005 results will be discussed in greater detail during our January 2005 call.
Reconciliation to GAAP. This release includes certain non-GAAP financial measures, including but not limited to operating cash flow, free cash flow and adjustments to GAAP measures to exclude the effect of nonrecurring items. In addition to providing key metrics for management to evaluate the Company's performance, we believe these measurements assist readers in their understanding of period-to-period operating performance and in identifying historical and prospective trends. Reconciliations of non-GAAP financial measures to the most comparable GAAP measures are included in the attached financial statements. Reconciliation of additional non-GAAP financial measures that may be discussed during the earnings call described below will be available in the Investor Relations portion of the Company's Web site at www.centurytel.com. Investors are urged to consider these non-GAAP measures in addition to, and not in substitution for, measures prepared in accordance with GAAP.
Investor Call. As previously announced, CenturyTel's management will host a conference call at 10:30 a.m. Central Time today. Interested parties can access the call by dialing 888.578.9505. The call will be accessible for replay until 11:59 p.m. Central Time, November 3, 2004, by calling 888.266.2081 and entering the conference ID number 575262. Investors can also listen to CenturyTel's earnings conference call and replay by accessing the Investor Relations portion of the Company's Web site at www.centurytel.com prior to November 17, 2004.
In addition to historical information, this release includes certain forward-looking statements, estimates and projections that are based on current expectations only, and are subject to a number of risks, uncertainties and assumptions, many of which are beyond the control of the Company. Actual events and results may differ materially from those anticipated, estimated or projected if one or more of these risks or uncertainties materialize, or if underlying assumptions prove incorrect. Factors that could affect actual results include but are not limited to: the timing, success and overall effects of competition from a wide variety of competitive providers; the risks inherent in rapid technological change; the effects of ongoing changes in the regulation of the communications industry; the Company's ability to effectively manage its growth, including integrating newly-acquired businesses into the Company's operations and hiring adequate numbers of qualified staff; possible changes in the demand for, or pricing of, the Company's products and services; the Company's ability to successfully introduce new product or service offerings on a timely and cost-effective basis; the Company's ability to collect its receivables from financially troubled communications companies; other risks referenced from time to time in the Company's filings with the Securities and Exchange Commission; and the effects of more general factors such as changes in interest rates, in accounting policies or practices, in operating, medical or administrative costs, in general market, labor or economic conditions, or in legislation, regulation or public policy. These and other uncertainties related to the Company's business are described in greater detail in the Company's Annual Report on Form 10-K for the year ended December 31, 2003. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. The information contained in this release is as of October 28, 2004. The Company undertakes no obligation to update any of its forward-looking statements.
CenturyTel, Inc. provides communications services including local, long distance, Internet access and data services to customers in 22 states. The company, headquartered in Monroe, Louisiana, is publicly traded on the New York Stock Exchange under the symbol CTL, and is included in the S&P 500 Index. CenturyTel is the 8th largest local exchange telephone company, based on access lines, in the United States. Visit CenturyTel at www.centurytel.com.
###
CENTURYTEL, INC.
CONSOLIDATED STATEMENTS OF INCOME
THREE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
(UNAUDITED)
Three months ended September 30, 2004 | Three months ended September 30, 2003 | |||||||||||||||||
In thousands, except per share amounts |
|
As |
Less |
As adjusted |
As reported |
Less non- recurring items |
As adjusted excluding non- recurring items |
Increase (decrease) as reported |
Increase (decrease) excluding nonrecurring items |
|||||||||
OPERATING REVENUES |
||||||||||||||||||
Local service |
$ |
179,793 |
179,793 |
179,136 |
179,136 |
0.4% |
0.4% |
|||||||||||
Network access |
237,522 |
(3,091) |
(1) |
240,613 |
252,757 |
252,757 |
(6.0%) |
(4.8%) |
||||||||||
Long distance |
49,743 |
49,743 |
45,207 |
45,207 |
10.0% |
10.0% |
||||||||||||
Data |
69,570 |
(422) | (1) |
69,992 |
62,008 |
62,008 |
12.2% |
12.9% |
||||||||||
Fiber transport and CLEC |
19,113 |
19,113 |
13,530 |
13,530 |
41.3% |
41.3% |
||||||||||||
Other |
48,138 |
48,138 |
47,626 |
47,626 |
1.1% |
1.1% |
||||||||||||
603,879 |
(3,513) |
607,392 |
600,264 |
- |
600,264 |
0.6% |
1.2% |
|||||||||||
OPERATING EXPENSES |
||||||||||||||||||
Cost of services and products |
191,000 |
191,000 |
190,193 |
190,193 |
0.4% |
0.4% |
||||||||||||
Selling, general and administrative |
108,153 |
108,153 |
94,561 |
94,561 |
14.4% |
14.4% |
||||||||||||
Depreciation and amortization |
113,857 |
(13,221) |
(1) |
127,078 |
124,729 |
124,729 |
(8.7%) |
1.9% |
||||||||||
413,010 |
(13,221) |
426,231 |
409,483 |
- |
409,483 |
0.9% |
4.1% |
|||||||||||
OPERATING INCOME |
190,869 |
9,708 |
181,161 |
190,781 |
- |
190,781 |
0.0% |
(5.0%) |
||||||||||
OTHER INCOME (EXPENSE) |
||||||||||||||||||
Interest expense |
(52,174) |
(52,174) |
(54,360) |
(54,360) |
(4.0%) |
(4.0%) |
||||||||||||
Income from unconsolidated cellular entity |
1,929 |
1,929 |
1,736 |
1,736 |
11.1% |
11.1% |
||||||||||||
Other income and expense |
(822) |
(1,500) | (2) |
678 |
(1,076) |
(1,076) |
(23.6%) |
(163.0%) |
||||||||||
Income tax expense |
(53,610) |
(3,151) |
(3) |
(50,459) |
(46,102) |
2,527 |
(4) |
(48,629) |
16.3% |
3.8% |
||||||||
NET INCOME |
$ |
86,192 |
5,057 |
81,135 |
90,979 |
2,527 |
88,452 |
(5.3%) |
(8.3%) |
|||||||||
BASIC EARNINGS PER SHARE |
$ |
0.64 |
0.04 |
0.60 |
0.63 |
0.02 |
0.61 |
1.6% |
(1.6%) |
|||||||||
DILUTED EARNINGS PER SHARE |
$ |
0.63 |
0.04 |
0.60 |
0.63 |
0.02 |
0.61 |
0.0% |
(1.6%) |
|||||||||
SHARES OUTSTANDING |
||||||||||||||||||
Basic |
134,885 |
134,885 |
143,897 |
143,897 |
(6.3%) |
(6.3%) |
||||||||||||
Diluted |
135,737 |
135,737 |
145,171 |
145,171 |
(6.5%) |
(6.5%) |
||||||||||||
DIVIDENDS PER COMMON SHARE |
$ |
0.0575 |
0.0575 |
0.055 |
0.055 |
4.5% |
4.5% |
NONRECURRING ITEMS |
|
(1) - Adjustment for overdepreciated assets, including related revenue effect. |
|
(2) - Impairment of nonoperating investment. |
|
(3) - Tax effect of items (1) and (2). |
|
(4) - Net out of period income tax adjustments. |
CENTURYTEL, INC.
CONSOLIDATED STATEMENTS OF INCOME
NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
(UNAUDITED)
Nine months ended September 30, 2004 | Nine months ended September 30, 2003 | |||||||||||||||||
In thousands, except per share amounts |
As |
Less |
As adjusted |
As |
Less |
As adjusted |
Increase |
Increase |
||||||||||
OPERATING REVENUES |
||||||||||||||||||
Local service |
$ |
537,993 |
537,993 |
534,509 |
534,509 |
0.7% |
0.7% |
|||||||||||
Network access |
723,994 |
(3,091) |
(1) |
727,085 |
747,307 |
747,307 |
(3.1%) |
(2.7%) |
||||||||||
Long distance |
140,059 |
140,059 |
130,968 |
130,968 |
6.9% |
6.9% |
||||||||||||
Data |
203,367 |
(422) |
(1) |
203,789 |
180,816 |
180,816 |
12.5% |
12.7% |
||||||||||
Fiber transport and CLEC |
54,866 |
54,866 |
28,461 |
28,461 |
92.8% |
92.8% |
||||||||||||
Other |
|
140,859 |
|
140,859 |
142,946 |
|
142,946 |
(1.5%) |
(1.5%) |
|||||||||
|
1,801,138 |
(3,513) |
1,804,651 |
1,765,007 |
|
1,765,007 |
2.0% |
2.2% |
||||||||||
OPERATING EXPENSES |
||||||||||||||||||
Cost of services and products |
562,775 |
562,775 |
552,013 |
552,013 |
1.9% |
1.9% |
||||||||||||
Selling, general and administrative |
302,426 |
302,426 |
272,900 |
(4,959) |
(4) |
277,859 |
10.8% |
8.8% |
||||||||||
Depreciation and amortization |
|
371,600 |
(13,221) |
(1) |
384,821 |
376,159 |
|
376,159 |
(1.2%) |
2.3% |
||||||||
|
1,236,801 |
(13,221) |
1,250,022 |
1,201,072 |
(4,959) |
1,206,031 |
3.0% |
3.6% |
||||||||||
OPERATING INCOME |
564,337 |
9,708 |
554,629 |
563,935 |
4,959 |
558,976 |
0.1% |
(0.8%) |
||||||||||
OTHER INCOME (EXPENSE) |
||||||||||||||||||
Interest expense |
(157,806) |
(157,806) |
(165,909) |
(165,909) |
(4.9%) |
(4.9%) |
||||||||||||
Income from unconsolidated cellular entity |
6,114 |
6,114 |
4,895 |
4,895 |
24.9% |
24.9% |
||||||||||||
Other income and expense |
(2,329) |
(1,500) |
(2) |
(829) |
(1,034) |
(1,034) |
125.2% |
(19.8%) |
||||||||||
Income tax expense |
|
(157,561) |
(3,151) |
(3) |
(154,410) |
(139,622) |
791 |
(5) |
(140,413) |
12.8% |
10.0% |
|||||||
NET INCOME |
$ |
252,755 |
5,057 |
247,698 |
262,265 |
5,750 |
256,515 |
(3.6%) |
(3.4%) |
|||||||||
BASIC EARNINGS PER SHARE |
$ |
1.82 |
0.04 |
1.79 |
1.83 |
0.04 |
1.79 |
(0.5%) |
0.0% |
|||||||||
DILUTED EARNINGS PER SHARE |
$ |
1.81 |
0.04 |
1.78 |
1.82 |
0.04 |
1.78 |
(0.5%) |
0.0% |
|||||||||
SHARES OUTSTANDING |
||||||||||||||||||
Basic |
138,512 |
138,512 |
143,370 |
143,370 |
(3.4%) |
(3.4%) |
||||||||||||
Diluted |
139,324 |
139,324 |
144,481 |
144,481 |
(3.6%) |
(3.6%) |
||||||||||||
DIVIDENDS PER COMMON SHARE |
$ |
0.1725 |
0.1725 |
0.165 |
0.165 |
4.5% |
4.5% |
NONRECURRING ITEMS |
|||||||||||||||||
(1) - Adjustment for overdepreciated assets, including related revenue effect. |
|||||||||||||||||
(2) - Impairment of nonoperating investment. |
|||||||||||||||||
(3) - Tax effect of items (1) and (2). |
|||||||||||||||||
(4) - Partial recovery of amounts previously written off in connection with WorldCom bankruptcy. |
|||||||||||||||||
(5) - Net out of period income tax adjustments ($2.5 million credit), net of tax expense effect of item (4). |
CENTURYTEL, INC.
CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, 2004 AND DECEMBER 31, 2003
(UNAUDITED)
September 30, | December 31, | ||||
2004 | 2003 | ||||
(in thousands) | |||||
ASSETS |
|||||
CURRENT ASSETS |
|||||
Cash and cash equivalents |
$ |
168,975 |
203,181 |
||
Other current assets |
|
261,861 |
259,758 |
||
Total current assets |
|
430,836 |
462,939 |
||
NET PROPERTY, PLANT AND EQUIPMENT |
|||||
Property, plant and equipment |
7,333,871 |
7,184,155 |
|||
Accumulated depreciation |
|
(3,998,332) |
(3,728,674) |
||
Net property, plant and equipment |
|
3,335,539 |
3,455,481 |
||
INVESTMENTS AND OTHER ASSETS |
|||||
Goodwill |
3,430,302 |
3,425,001 |
|||
Other |
|
593,657 |
552,431 |
||
Total investments and other assets |
|
4,023,959 |
3,977,432 |
||
TOTAL ASSETS |
$ |
7,790,334 |
7,895,852 |
||
|
|||||
LIABILITIES AND EQUITY |
|||||
CURRENT LIABILITIES |
|||||
Current maturities of long-term debt |
$ |
121,156 |
72,453 |
||
Other current liabilities |
|
418,930 |
398,930 |
||
Total current liabilities |
540,086 |
471,383 |
|||
LONG-TERM DEBT |
2,900,964 |
3,109,302 |
|||
DEFERRED CREDITS AND OTHER LIABILITIES |
941,539 |
836,651 |
|||
STOCKHOLDERS' EQUITY |
|
3,407,745 |
3,478,516 |
||
TOTAL LIABILITIES AND EQUITY |
$ |
7,790,334 |
7,895,852 |
CENTURYTEL, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(UNAUDITED)
Three months ended September 30, 2004 | Three months ended September 30, 2003 | ||||||||||||
In thousands |
As reported |
Less non- recurring items |
As adjusted excluding non- recurring items |
As reported |
Less non- recurring items |
As adjusted excluding non- recurring items |
|||||||
Operating cash flow and cash flow margin |
|||||||||||||
Operating income |
$ |
190,869 |
9,708 |
(1) |
181,161 |
190,781 |
- |
190,781 |
|||||
Add: Depreciation and amortization |
|
113,857 |
(13,221) |
(1) |
127,078 |
124,729 |
|
124,729 |
|||||
Operating cash flow |
$ |
304,726 |
(3,513) |
308,239 |
315,510 |
- |
315,510 |
||||||
Revenues |
$ |
603,879 |
(3,513) |
(1) |
607,392 |
600,264 |
- |
600,264 |
|||||
Operating income margin (operating income divided by revenues) |
31.6% |
|
29.8% |
31.8% |
31.8% |
||||||||
Operating cash flow margin (operating cash flow divided by revenues) |
50.5% |
50.7% |
52.6% |
52.6% |
|||||||||
|
|||||||||||||
Free cash flow (prior to debt service requirements and dividends) |
|||||||||||||
Net income |
$ |
86,192 |
5,057 |
(2) |
81,135 |
90,979 |
2,527 |
(3) |
88,452 |
||||
Add: Depreciation and amortization |
113,857 |
(13,221) |
(1) |
127,078 |
124,729 |
- |
124,729 |
||||||
Less: Capital expenditures |
|
(97,583) |
- |
(97,583) |
(102,201) |
- |
(102,201) |
||||||
Free cash flow |
$ |
102,466 |
(8,164) |
110,630 |
113,507 |
2,527 |
110,980 |
||||||
Free cash flow |
$ |
102,466 |
113,507 |
||||||||||
Income from unconsolidated cellular entity |
(1,929) |
(1,736) |
|||||||||||
Deferred income taxes |
18,370 |
24,181 |
|||||||||||
Changes in current assets and current liabilities |
13,622 |
12,604 |
|||||||||||
Increase in other noncurrent assets |
(8,565) |
(6,779) |
|||||||||||
Decrease in other noncurrent liabilities |
(1,152) |
(5,483) |
|||||||||||
Retirement benefits |
5,137 |
13,721 |
|||||||||||
Other, net |
6,904 |
(2,867) |
|||||||||||
Add: Capital expenditures |
|
97,583 |
102,201 |
||||||||||
Net cash provided by operating activities |
$ |
232,436 |
249,349 |
NONRECURRING ITEMS |
|||||||||
(1) - Adjustment for overdepreciated assets, including related revenue effect (presented on a pre-tax basis). |
|||||||||
(2) - Adjustment for overdepreciated assets, including related revenue effect, and impairment of nonoperating investment (presented on an after-tax basis). |
|||||||||
(3) - Net out of period income tax adjustments. |
CENTURYTEL, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(UNAUDITED)
Nine months ended September 30, 2004 | Nine months ended September 30, 2003 | ||||||||||||
In thousands |
As reported |
Less non- recurring items |
As adjusted excluding non- recurring items |
As reported |
Less non- recurring items |
As adjusted excluding non- recurring items |
|||||||
Operating cash flow and cash flow margin |
|||||||||||||
|
Operating income |
$ |
564,337 |
9,708 |
(1) |
554,629 |
563,935 |
4,959 |
(3) |
558,976 |
|||
|
Add: Depreciation and amortization |
|
371,600 |
(13,221) |
(1) |
384,821 |
376,159 |
|
376,159 |
||||
Operating cash flow |
$ |
935,937 |
(3,513) |
939,450 |
940,094 |
4,959 |
935,135 |
||||||
Revenues |
$ |
1,801,138 |
(3,513) |
(1) |
1,804,651 |
1,765,007 |
- |
1,765,007 |
|||||
Operating income margin (operating income divided by revenues) |
31.3% |
30.7% |
32.0% |
31.7% |
|||||||||
Operating cash flow margin (operating cash flow divided by revenues) |
52.0% |
52.1% |
53.3% |
53.0% |
|||||||||
|
|||||||||||||
Free cash flow (prior to debt service requirements and dividends) |
|||||||||||||
Net income |
$ |
252,755 |
5,057 |
(2) |
247,698 |
262,265 |
5,750 |
(4) |
256,515 |
||||
Add: Depreciation and amortization |
371,600 |
(13,221) |
(1) |
384,821 |
376,159 |
- |
376,159 |
||||||
Less: Capital expenditures |
|
(253,597) |
- |
(253,597) |
(256,459) |
- |
(256,459) |
||||||
Free cash flow |
$ |
370,758 |
(8,164) |
378,922 |
381,965 |
5,750 |
376,215 |
||||||
Free cash flow |
$ |
370,758 |
381,965 |
||||||||||
Income from unconsolidated cellular entity |
(6,114) |
(4,895) |
|||||||||||
Deferred income taxes |
75,408 |
68,022 |
|||||||||||
Changes in current assets and current liabilities |
45,892 |
128,431 |
|||||||||||
Increase in other noncurrent assets |
(26,474) |
(18,280) |
|||||||||||
Decrease in other noncurrent liabilities |
(4,696) |
(4,790) |
|||||||||||
Retirement benefits |
23,000 |
25,597 |
|||||||||||
|
Other, net |
|
4,423 |
|
|
|
|
|
(4,087) |
|
|
|
|
|
Add: Capital expenditures |
|
253,597 |
|
|
|
|
|
256,459 |
|
|
|
|
|
Net cash provided by operating activities |
$ |
735,794 |
|
|
|
|
|
828,422 |
|
|
|
|
NONRECURRING ITEMS |
||||||||||||
(1) - |
Adjustment for overdepreciated assets, including related revenue effect (presented on a pre-tax basis). |
|||||||||||
(2) - |
Adjustment for overdepreciated assets, including related revenue effect, and impairment of nonoperating investment (presented on an after-tax basis). |
|||||||||||
(3) - |
Partial recovery of amounts previously written off in connection with WorldCom bankruptcy (presented on a pre-tax basis). |
|||||||||||
(4) - |
Partial recovery of amounts previously written off in connection with WorldCom bankruptcy (presented on an after-tax basis) and net out of period income tax adjustments of $2.5 million. |